Loans Receivable and Allowance for Credit Losses | Loans Receivable and Allowance for Credit Losses On January 1, 2020, the Company adopted CECL, which replaced the incurred loss methodology with an expected loss methodology. The adoption of the new standard resulted in the Company recording a $7.9 million increase to the allowance for credit losses on loans with a corresponding cumulative effect adjustment to decrease retained earnings by $5.9 million, net of income taxes. (See Adoption of CECL table below for additional detail.) Loans receivable at September 30, 2021 and December 31, 2020 are summarized as follows (in thousands): September 30, 2021 December 31, 2020 Mortgage loans: Residential $ 1,230,018 1,294,702 Commercial 3,704,684 3,458,666 Multi-family 1,379,773 1,484,515 Construction 685,792 541,939 Total mortgage loans 7,000,267 6,779,822 Commercial loans 2,234,020 2,567,470 Consumer loans 333,741 492,566 Total gross loans 9,568,028 9,839,858 Premiums on purchased loans 1,313 1,566 Unearned discounts (6) (12) Net deferred fees (14,735) (18,522) Total loans $ 9,554,600 9,822,890 In the first quarter of 2021, $101.7 million of loans acquired in the SB One transaction that were previously classified as consumer loans were classified as commercial mortgage loans, following further analysis of the underwriting documents and operational intent of the borrower. These loans are comprised of term loans and lines of credit secured by 1-4 family residential properties that are held by borrowers to generate rental income. The following tables summarize the aging of loans receivable by portfolio segment and class of loans (in thousands): September 30, 2021 30-59 Days 60-89 Days Non-accrual Recorded Total Past Current Total Loans Non-accrual loans with no related allowance Mortgage loans: Residential $ 4,667 2,177 7,263 — 14,107 1,215,911 1,230,018 7,263 Commercial 843 — 32,619 — 33,462 3,671,222 3,704,684 22,617 Multi-family 250 — 439 — 689 1,379,084 1,379,773 439 Construction — — 2,967 — 2,967 682,825 685,792 2,967 Total mortgage loans 5,760 2,177 43,288 — 51,225 6,949,042 7,000,267 33,286 Commercial loans 1,668 1,028 21,434 — 24,130 2,209,890 2,234,020 15,159 Consumer loans 2,129 — 1,479 — 3,608 330,133 333,741 1,479 Total gross loans $ 9,557 3,205 66,201 — 78,963 9,489,065 9,568,028 49,924 December 31, 2020 30-59 Days 60-89 Days Non-accrual Recorded Total Past Current Total Loans Receivable Non-accrual loans with no related allowance Mortgage loans: Residential $ 15,789 8,852 9,315 — 33,956 1,260,746 1,294,702 9,315 Commercial 761 113 31,982 — 32,856 3,425,810 3,458,666 20,482 Multi-family 206 585 — — 791 1,483,724 1,484,515 — Construction — — 1,392 — 1,392 540,547 541,939 1,392 Total mortgage loans 16,756 9,550 42,689 — 68,995 6,710,827 6,779,822 31,189 Commercial loans 1,658 1,179 42,118 — 44,955 2,522,515 2,567,470 15,541 Consumer loans 4,348 4,519 2,283 — 11,150 481,416 492,566 2,283 Total gross loans $ 22,762 15,248 87,090 — 125,100 9,714,758 9,839,858 49,013 Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers. The principal amounts of these non-accrual loans were $66.2 million and $87.1 million at September 30, 2021 and December 31, 2020, respectively. Included in non-accrual loans were $28.5 million and $35.3 million of loans which were less than 90 days past due at September 30, 2021 and December 31, 2020, respectively. There were no loans 90 days or greater past due and still accruing interest at September 30, 2021 and December 31, 2020. Management has elected to measure an allowance for credit losses for accrued interest receivables specifically related to any loan that has been deferred as a result of COVID-19. Generally, accrued interest is written off by reversing interest income during the quarter the loan is moved from an accrual to a non-accrual status. The Company defines an impaired loan as a non-homogeneous loan greater than $1.0 million, for which, based on current information, the Bank does not expect to collect all amounts due under the contractual terms of the loan agreement. Impaired loans also include all loans modified as troubled debt restructurings (“TDRs”). An allowance for collateral-dependent impaired loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs. The Company uses third-party appraisals to determine the fair value of the underlying collateral in its analysis of collateral-dependent loans. A third-party appraisal is generally ordered as soon as a loan is designated as a collateral-dependent loan and updated annually, or more frequently if required. A financial asset is considered collateral-dependent when the debtor is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral. For all classes of loans deemed collateral-dependent, the Company estimates expected credit losses based on the fair value of the collateral less any selling costs. A specific allocation of the allowance for credit losses is established for each collateral-dependent loan with a carrying balance greater than the collateral’s fair value, less estimated selling costs. In most cases, the Company records a partial charge-off to reduce the loan’s carrying value to the collateral’s fair value less estimated selling costs. At each fiscal quarter end, if a loan is designated as collateral-dependent and the third-party appraisal has not yet been received, an evaluation of all available collateral is made using the best information available at the time, including rent rolls, borrower financial statements and tax returns, prior appraisals, management’s knowledge of the market and collateral, and internally prepared collateral valuations based upon market assumptions regarding vacancy and capitalization rates, each as and where applicable. Once the appraisal is received and reviewed, the specific reserves are adjusted to reflect the appraised value and evaluated for charge offs. The Company believes there have been no significant time lapses resulting from this process. At September 30, 2021, there were 159 impaired loans totaling $68.0 million. Included in this total were 111 TDRs related to 107 borrowers totaling $21.8 million that were performing in accordance with their restructured terms and which continued to accrue interest at September 30, 2021. At December 31, 2020, there were 169 impaired loans totaling $86.0 million, of which 135 loans totaling $39.6 million were TDRs. Included in this total were 112 TDRs to 110 borrowers totaling $23.1 million that were performing in accordance with their restructured terms and which continued to accrue interest at December 31, 2020. At September 30, 2021 and December 31, 2020, the Company had $31.7 million and $26.3 million related to the fair value of underlying collateral-dependent impaired loans, respectively. These collateral-dependent impaired loans at September 30, 2021 consisted of $30.1 million in commercial loans, $1.6 million in residential real estate loans, and $75,000 in consumer loans. The collateral for these impaired loans was primarily real estate. The activity in the allowance for credit losses by portfolio segment for the three and nine months ended September 30, 2021 and 2020 was as follows (in thousands): Three months ended September 30, Mortgage loans Commercial loans Consumer loans Total 2021 Balance at beginning of period $ 55,469 21,262 4,228 80,959 Provision charge (benefit) to operations 626 963 (589) 1,000 Recoveries of loans previously charged-off 71 336 140 547 Loans charged-off (2,110) (263) (100) (2,473) Balance at end of period $ 54,056 22,298 3,679 80,033 2020 Balance at beginning of period $ 54,871 25,284 6,104 86,259 Provision charge to operations 2,922 2,767 722 6,411 Initial allowance on credit loans related to PCD loans 11,984 1,582 20 13,586 Recoveries of loans previously charged-off 35 679 144 858 Loans charged-off (22) (727) (51) (800) Balance at end of period $ 69,790 29,585 6,939 106,314 Nine months ended September 30, Mortgage loans Commercial loans Consumer loans Total 2021 Balance at beginning of period $ 68,307 27,084 6,075 101,466 Provision benefit to operations (11,760) (10,319) (2,621) (24,700) Recoveries of loans previously charged-off 538 6,654 640 7,832 Loans charged-off (3,029) (1,121) (415) (4,565) Balance at end of period $ 54,056 22,298 3,679 80,033 2020 Balance at beginning of period $ 25,511 28,263 1,751 55,525 Provision charge to operations 17,987 12,672 1,352 32,011 Initial allowance on credit loans related to PCD loans 11,984 1,582 20 13,586 Recoveries of loans previously charged-off 143 1,597 370 2,110 Increase (decrease) due to initial CECL adoption - retained earnings 14,188 (9,974) 3,706 7,920 Loans charged-off (23) (4,555) (260) (4,838) Balance at end of period $ 69,790 29,585 6,939 106,314 As a result of the January 1, 2020 adoption of CECL, the Company recorded a $7.9 million increase to the allowance for credit losses on loans. For the three and nine months ended September 30, 2021, the Company recorded a $1.0 million provision for credit losses on loans and a $24.7 million negative provision for credit losses on loans, respectively. The reduction in provision for credit losses for three and nine months ended September 30, 2021, compared to the same period in the prior year, was primarily the result of improved asset quality, an improved economic forecast and the resultant favorable impact on expected credit losses, compared to the prior year where the provision for credit losses was based upon a weak economic forecast and a more uncertain outlook attributable to the COVID-19 pandemic. The following table illustrates the impact of the January 1, 2020 adoption of CECL on the allowance for credit losses for the loan portfolio (in thousands): January 1, 2020 As reported under CECL Prior to CECL Impact of CECL adoption Loans Residential $ 8,950 3,414 5,536 Commercial 17,118 12,831 4,287 Multi-family 9,519 3,374 6,145 Construction 4,152 5,892 (1,740) Total mortgage loans 39,739 25,511 14,228 Commercial loans 18,254 28,263 (10,009) Consumer loans 5,452 1,751 3,701 Allowance for credit losses on loans $ 63,445 55,525 7,920 The following tables summarize loans receivable by portfolio segment and impairment method (in thousands): September 30, 2021 Mortgage Commercial Consumer Total Portfolio Individually evaluated for impairment $ 50,577 16,177 1,284 68,038 Collectively evaluated for impairment 6,949,690 2,217,843 332,457 9,499,990 Total gross loans $ 7,000,267 2,234,020 333,741 9,568,028 December 31, 2020 Mortgage Commercial Consumer Total Portfolio Individually evaluated for impairment $ 48,783 35,832 1,431 86,046 Collectively evaluated for impairment 6,731,039 2,531,638 491,135 9,753,812 Total gross loans $ 6,779,822 2,567,470 492,566 9,839,858 The allowance for credit losses is summarized by portfolio segment and impairment classification as follows (in thousands): September 30, 2021 Mortgage Commercial loans Consumer loans Total Individually evaluated for impairment $ 1,574 3,604 57 5,235 Collectively evaluated for impairment 52,482 18,694 3,622 74,798 Total gross loans $ 54,056 22,298 3,679 80,033 December 31, 2020 Mortgage Commercial loans Consumer Total Individually evaluated for impairment $ 4,220 4,715 39 8,974 Collectively evaluated for impairment 64,087 22,369 6,036 92,492 Total gross loans $ 68,307 27,084 6,075 101,466 Loan modifications to borrowers experiencing financial difficulties that are considered TDRs primarily involve lowering the monthly payments on such loans through either a reduction in interest rate below a market rate, an extension of the term of the loan without a corresponding adjustment to the risk premium reflected in the interest rate, or a combination of these two methods. These modifications generally do not result in the forgiveness of principal or accrued interest. In addition, management attempts to obtain additional collateral or guarantor support when modifying such loans. If the borrower has demonstrated performance under the previous terms and our underwriting process shows the borrower has the capacity to continue to perform under the restructured terms, the loan will continue to accrue interest. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible. The following tables present the number of loans modified as TDRs during the three and nine months ended September 30, 2021 and 2020, along with their balances immediately prior to the modification date and post-modification as of September 30, 2021 and 2020 (in thousands): For the three months ended September 30, 2021 September 30, 2020 Troubled Debt Restructurings Number of Pre-Modification Post-Modification Number of Pre-Modification Post-Modification Mortgage loans: Residential 2 $ 375 $ 369 1 $ 91 $ 79 Total mortgage loans 2 375 369 1 91 79 Commercial loans — — — 1 1,399 1,399 Total restructured loans 2 $ 375 $ 369 2 $ 1,490 $ 1,478 For the nine months ended September 30, 2021 September 30, 2020 Troubled Debt Restructurings Number of Pre-Modification Post-Modification Number of Pre-Modification Post-Modification Mortgage loans: Residential 3 $ 546 $ 538 2 $ 434 $ 360 Total mortgage loans 3 546 538 2 434 360 Commercial loans 4 2,940 2,318 5 2,882 2,791 Total restructured loans 7 $ 3,486 $ 2,856 7 $ 3,316 $ 3,151 All TDRs are impaired loans, which are individually evaluated for impairment. During the three and nine months ended September 30, 2021, $2.1 million and $3.5 million of charge-offs were recorded on collateral-dependent impaired loans, respectively. During the three and nine months ended September 30, 2020, $612,000 and $3.8 million of charge-offs were recorded on collateral-dependent impaired loans, respectively. For the nine months ended September 30, 2021, the allowance for credit losses associated with the TDRs presented in the preceding tables totaled $56,000, and was included in the allowance for credit losses for loans individually evaluated for impairment. For the three and nine months ended September 30, 2021, the TDRs presented in the preceding tables had a weighted average modified interest rate of 3.22% and 4.35%, respectively, compared to a weighted average rate of 4.83% and 4.64% prior to modification, for the three and nine months ended September 30, 2021, respectively. There were no loans which had a payment default (90 days or more past due) for loans modified as TDRs within the 12 month periods ending September 30, 2021 and September 30, 2020. For TDRs that subsequently default, the Company determines the amount of the allowance for the respective loans in accordance with the accounting policy for the allowance for credit losses on loans individually evaluated for impairment. As allowed by CECL, the Company elected to maintain pools of loans accounted for under ASC 310-30. At December 31, 2020, purchased credit impaired (“PCI”) loans totaled $746,000. In accordance with the CECL standard, management did not reassess whether modifications of individually acquired financial assets accounted for in pools were TDRs as of the date of adoption. Loans considered to be PCI prior to January 1, 2020 were converted to PCD loans on that date. Any additional loans acquired by the Company after January 1, 2020 that experience more-than-insignificant deterioration in credit quality after origination, will be classified as PCD loans. The table below is a summary of the PCD loans accounted for in accordance with ASC 310-26 that were acquired in the SB One acquisition as of the July 31, 2020 closing date (in thousands): Gross amortized cost basis at July 31, 2020 $ 315,784 Interest component of expected cash flows (accretable difference) (7,988) Fair value of PCD loans 307,796 Allowance for credit losses on PCD loans (13,586) Net PCD loans $ 294,210 At September 30, 2021, the balance of PCD loans totaled $259.3 million with a related allowance for credit losses of $12.3 million. The balance of PCD loans at December 31, 2020 was $296.6 million with a related allowance for credit losses of $13.1 million. The following table presents loans individually evaluated for impairment by class and loan category (in thousands): September 30, 2021 December 31, 2020 Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized Unpaid Principal Balance Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized Loans with no related allowance Mortgage loans: Residential $ 12,088 9,447 — 9,588 331 13,981 11,380 — 11,587 511 Commercial 26,407 20,277 — 23,012 65 17,414 17,414 — 16,026 60 Multi-family — — — — — — — — — — Construction 2,200 2,190 — 2,148 30 — — — — — Total 40,695 31,914 — 34,748 426 31,395 28,794 — 27,613 571 Commercial loans 9,989 7,461 — 7,760 26 15,895 14,009 — 12,791 46 Consumer loans 1,412 880 — 909 53 1,382 880 — 7 50 Total impaired loans $ 52,096 40,255 — 43,417 505 48,672 43,683 — 40,411 667 Loans with an allowance recorded Mortgage loans: Residential $ 8,113 7,781 860 7,855 198 7,950 7,506 806 7,604 307 Commercial 11,288 10,882 714 11,098 36 14,993 12,483 3,414 123 570 Multi-family — — — — — — — — — — Total 19,401 18,663 1,574 18,953 234 22,943 19,989 4,220 7,727 877 Commercial loans 9,614 8,716 3,604 12,198 221 24,947 21,823 4,715 18,620 311 Consumer loans 423 404 57 411 14 565 551 39 5 20 Total impaired loans $ 29,438 27,783 5,235 31,562 469 48,455 42,363 8,974 26,352 1,208 Total impaired loans Mortgage loans: Residential $ 20,201 17,228 860 17,443 529 21,931 18,886 806 19,191 818 Commercial 37,695 31,159 714 34,110 101 32,407 29,897 3,414 16,149 630 Multi-family — — — — — — — — — — Construction 2,200 2,190 — 2,148 30 — — — — — Total 60,096 50,577 1,574 53,701 660 54,338 48,783 4,220 35,340 1,448 Commercial loans 19,603 16,177 3,604 19,958 247 40,842 35,832 4,715 31,411 357 Consumer loans 1,835 1,284 57 1,320 67 1,947 1,431 39 12 70 Total impaired loans $ 81,534 68,038 5,235 74,979 974 97,127 86,046 8,974 66,763 1,875 Specific allocations of the allowance for credit losses attributable to impaired loans totaled $5.2 million at September 30, 2021 and $9.0 million at December 31, 2020. At September 30, 2021 and December 31, 2020, impaired loans for which there was no related allowance for credit losses totaled $40.3 million and $43.7 million, respectively. The average balance of impaired loans for the nine months ended September 30, 2021 and the twelve months ended December 31, 2020 was $75.0 million and $66.8 million, respectively. Management utilizes an internal nine-point risk rating system to summarize its loan portfolio into categories with similar risk characteristics. Loans deemed to be “acceptable quality” are rated 1 through 4, with a rating of 1 established for loans with minimal risk. Loans that are deemed to be of “questionable quality” are rated 5 (watch) or 6 (special mention). Loans with adverse classifications (substandard, doubtful or loss) are rated 7, 8 or 9, respectively. Commercial mortgage, commercial, multi-family and construction loans are rated individually, and each lending officer is responsible for risk rating loans in their portfolio. These risk ratings are then reviewed by the department manager and/or the Chief Lending Officer and by the Credit Department. The risk ratings are also confirmed through periodic loan review examinations which are currently performed by an independent third-party. Reports by the independent third-party are presented directly to the Audit Committee of the Board of Directors. The Company participated in the Paycheck Protection Program (“PPP”) through the United States Department of the Treasury and Small Business Administration ("SBA"). As of September 30, 2021, the Company secured 2,066 PPP loans for its customers totaling $681.9 million, which includes both the initial round and the second round of PPP. As of September 30, 2021, 1,521 PPP loans totaling $508.1 million were forgiven. The balance at September 30, 2021 for PPP loans was $173.8 million. The PPP loans are fully guaranteed by the SBA and may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of up to 24 weeks after the loan was made as long as certain conditions are met regarding employee retention and compensation levels. PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company. PPP loans are included in the commercial loan portfolio. The following table summarizes the Company's gross loans held for investment by year of origination and internally assigned credit grades as of September 30, 2021 and December 31, 2020 (in thousands): Gross Loans Held by Investment by Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Revolving Loans Revolving loans to term loans Total Loans Residential Special mention $ — — — — 1,211 589 — — 1,800 Substandard — — — 280 483 10,131 — — 10,894 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — — — 280 1,694 10,720 — — 12,694 Pass/Watch 199,446 246,325 121,486 70,897 77,692 501,478 — — 1,217,324 Total residential $ 199,446 246,325 121,486 71,177 79,386 512,198 — — 1,230,018 Commercial Mortgage Special mention $ — 1,797 30,621 28,757 23,089 42,003 1,094 — 127,361 Substandard — — 21 27,507 8,234 54,097 926 — 90,785 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — 1,797 30,642 56,264 31,323 96,100 2,019 — 218,145 Pass/Watch 444,371 596,262 597,957 327,684 424,605 979,094 90,511 26,055 3,486,539 Total commercial mortgage $ 444,371 598,059 628,599 383,948 455,928 1,075,194 92,530 26,055 3,704,684 Multi-family Special mention $ — — 673 — 3,072 279 — — 4,024 Substandard — 439 1,156 — — 1,422 — — 3,017 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — 439 1,829 — 3,072 1,701 — — 7,041 Pass/Watch 74,438 303,340 175,132 192,255 138,762 484,289 2,894 1,622 1,372,732 Total multi-family $ 74,438 303,779 176,961 192,255 141,834 485,990 2,894 1,622 1,379,773 Gross Loans Held by Investment by Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Revolving Loans Revolving loans to term loans Total Loans Construction Special mention $ — 1,975 17,622 — 7,300 — — — 26,897 Substandard — — — 2,967 — — — — 2,967 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — 1,975 17,622 2,967 7,300 — — — 29,864 Pass/Watch 114,736 156,051 252,329 124,346 2,110 418 — 5,938 655,928 Total construction $ 114,736 158,026 269,951 127,313 9,410 418 — 5,938 685,792 Total Mortgage Special mention $ — 3,772 48,916 28,757 34,672 42,871 1,094 — 160,082 Substandard — 439 1,177 30,754 8,717 65,650 926 — 107,663 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — 4,211 50,093 59,511 43,389 108,521 2,019 — 267,744 Pass/Watch 832,991 1,301,978 1,146,904 715,182 643,169 1,965,279 93,405 33,615 6,732,523 Total Mortgage $ 832,991 1,306,189 1,196,997 774,693 686,558 2,073,800 95,424 33,615 7,000,267 Commercial Special mention $ 1,980 2,818 3,839 3,331 21,391 41,325 3,210 3,465 81,359 Substandard — 89 7,024 5,956 16,050 67,708 20,403 2,534 119,764 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified 1,980 2,907 10,863 9,287 37,441 109,033 23,613 5,999 201,122 Pass/Watch 397,519 228,692 182,346 170,359 147,442 514,271 350,255 42,013 2,032,897 Total commercial $ 399,499 231,599 193,209 179,646 184,883 623,304 373,868 48,011 2,234,020 Consumer (1) Special mention $ — — — — — — — — — Substandard — — 17 119 80 1,117 7 63 1,403 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — — 17 119 80 1,117 7 63 1,403 Pass/Watch 19,260 5,721 26,796 22,511 16,842 106,577 117,533 17,098 332,339 Total consumer $ 19,260 5,721 26,813 22,630 16,922 107,694 117,540 17,162 333,741 Total Loans Special mention $ 1,980 6,590 52,755 32,088 56,063 84,196 4,304 3,465 241,440 Substandard — 528 8,218 36,829 24,847 134,475 21,335 2,597 228,829 Doubtful — — — — — — — — — Loss — Gross Loans Held by Investment by Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Revolving Loans Revolving loans to term loans Total Loans Total criticized and classified 1,980 7,118 60,973 68,917 80,910 218,671 25,639 6,062 470,270 Pass/Watch 1,249,770 1,536,391 1,356,046 908,052 807,453 2,586,127 561,193 92,727 9,097,759 Total gross loans $ 1,251,750 1,543,509 1,417,019 976,969 888,363 2,804,798 586,832 98,788 9,568,028 (1) For consumer loans, the Company assigns internal credit grades based on the delinquency status of each loan. Gross Loans Held by Investment by Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Revolving Loans Revolving loans to term loans Total Loans Residential Special mention $ — — — — 123 2,759 — — 2,882 Substandard 164 3,375 1,669 2,221 2,184 17,039 — — 26,652 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified 164 3,375 1,669 2,221 2,307 19,798 — — 29,534 Pass/Watch 271,858 152,117 93,588 101,943 119,563 526,099 — — 1,265,168 Total residential $ 272,022 155,492 95,257 104,164 121,870 545,897 — — 1,294,702 Commercial Mortgage Special mention $ — 29,268 33,446 22,838 3,041 34,992 — 1,045 124,630 Substandard — 1,905 3,687 21,095 10,185 61,441 — — 98,313 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — 31,173 37,133 43,933 13,226 96,433 — 1,045 222,943 Pass/Watch 596,364 600,904 395,280 432,590 302,034 809,779 68,650 30,122 3,235,723 Total commercial mortgage $ 596,364 632,077 432,413 476,523 315,260 906,212 68,650 31,167 3,458,666 Multi-family Special mention $ — 682 19,837 3,117 5,558 300 — 288 29,782 Substandard — — — — — 1,568 — — 1,568 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified — 682 19,837 3,117 5,558 1,868 — 288 31,350 Pass/Watch 291,995 180,271 187,880 169,310 131,297 486,649 3,418 2,346 1,453,165 Total multi-family $ 291,995 180,953 207,717 172,427 136,855 488,517 3,418 2,633 1,484,515 Construction Special mention $ 1,991 14,508 7,877 — — — — — 24,376 Substandard — — 4,309 615 — — — — 4,924 Gross Loans Held by Investment by Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Revolving Loans Revolving loans to term loans Total Loans Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified 1,991 14,508 12,186 615 — — — — 29,300 Pass/Watch 88,777 236,021 138,190 43,224 1,568 512 — 4,347 512,639 Total construction $ 90,768 250,529 150,376 43,839 1,568 512 — 4,347 541,939 Total Mortgage Special mention $ 1,991 44,458 61,160 25,955 8,722 38,051 — 1,333 181,670 Substandard 164 5,280 9,665 23,931 12,369 80,048 — — 131,457 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified 2,155 49,738 70,825 49,886 21,091 118,099 — 1,333 313,127 Pass/Watch 1,248,994 1,169,313 814,938 747,067 554,462 1,823,039 72,067 36,815 6,466,695 Total Mortgage $ 1,251,149 1,219,051 885,763 796,953 575,553 1,941,138 72,067 38,148 6,779,822 Commercial Special mention $ — 6,295 6,038 27,251 9,779 81,355 22,745 3,617 157,080 Substandard — 7,324 2,527 16,139 40,512 41,831 16,738 2,018 127,090 Doubtful — — — — — — 52 — 52 Loss — — — — — — — — — Total criticized and classified — 13,619 8,565 43,390 50,291 123,186 39,536 5,635 284,222 Pass/Watch 695,125 207,400 205,892 179,068 141,925 415,729 397,408 40,700 2,283,247 Total commercial $ 695,125 221,019 214,457 222,458 192,216 538,915 436,944 46,335 2,567,470 Consumer (1) Special mention $ — 3 — 70 28 299 1,304 163 1,867 Substandard 25 49 14 — 2,912 1,230 1,236 1,278 6,744 Doubtful — — — — — — — — — Loss — — — — — — — — — Total criticized and classified 25 52 14 70 2,940 1,529 2,540 1,441 8,611 Pass/Watch 12,746 50,605 54,962 45,698 25,539 143,685 135,839 14,881 483,955 Total consumer $ 12,771 50,657 54,976 45,768 28,479 145,214 138,378 16,323 492,566 Total Loans Special mention $ 1,991 50,756 67,198 53,276 18,529 119,705 24,049 5,113 340,617 Substandard 189 12,653 12,206 40,070 55,793 123,109 17,975 3,296 265,291 Doubtful — — — — — — 52 — 52 Loss — — — — — — — — — Total criticized and classified 2,180 63,409 79,404 93,346 74,322 242,814 42,076 8,410 605,960 Gross Loans Held by Investment by Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Revolving Loans Revolving loans to term loans Total Loans Pass/Watch 1,956,865 1,427,318 1,075,792 971,833 721,926 2,382,453 605,314 92,396 9,233,898 Total gross loans $ 1,959,045 1,490,727 1,155,196 1,065,179 796,248 2,625,267 647,390 100,806 9,839,858 (1) For consumer loans, the Company assigns internal credit grades based on the delinquency status of each loan. |